[3A] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
22-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 22.21%
YoY- 41.97%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 218,715 206,834 178,582 155,562 149,856 148,779 153,252 26.84%
PBT 27,506 28,188 23,705 17,447 14,254 13,074 12,616 68.37%
Tax -6,523 -6,340 -5,667 -1,485 -1,193 -833 -554 419.90%
NP 20,983 21,848 18,038 15,962 13,061 12,241 12,062 44.79%
-
NP to SH 20,983 21,848 18,038 15,962 13,061 12,241 12,062 44.79%
-
Tax Rate 23.71% 22.49% 23.91% 8.51% 8.37% 6.37% 4.39% -
Total Cost 197,732 184,986 160,544 139,600 136,795 136,538 141,190 25.25%
-
Net Worth 146,900 142,100 126,077 90,322 84,262 79,130 79,904 50.24%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 146,900 142,100 126,077 90,322 84,262 79,130 79,904 50.24%
NOSH 369,840 369,378 342,045 308,795 308,314 309,710 308,987 12.76%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 9.59% 10.56% 10.10% 10.26% 8.72% 8.23% 7.87% -
ROE 14.28% 15.38% 14.31% 17.67% 15.50% 15.47% 15.10% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 59.14 56.00 52.21 50.38 48.60 48.04 49.60 12.47%
EPS 5.67 5.91 5.27 5.17 4.24 3.95 3.90 28.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3972 0.3847 0.3686 0.2925 0.2733 0.2555 0.2586 33.22%
Adjusted Per Share Value based on latest NOSH - 308,795
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 44.45 42.04 36.30 31.62 30.46 30.24 31.15 26.83%
EPS 4.26 4.44 3.67 3.24 2.65 2.49 2.45 44.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2986 0.2888 0.2563 0.1836 0.1713 0.1608 0.1624 50.25%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.63 2.03 1.51 0.82 0.41 0.32 0.32 -
P/RPS 2.76 3.63 2.89 1.63 0.84 0.67 0.65 162.91%
P/EPS 28.73 34.32 28.63 15.86 9.68 8.10 8.20 131.21%
EY 3.48 2.91 3.49 6.30 10.33 12.35 12.20 -56.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.10 5.28 4.10 2.80 1.50 1.25 1.24 122.42%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 17/08/10 25/05/10 23/02/10 22/10/09 13/08/09 28/05/09 25/02/09 -
Price 1.83 1.57 2.29 1.44 0.60 0.34 0.34 -
P/RPS 3.09 2.80 4.39 2.86 1.23 0.71 0.69 172.43%
P/EPS 32.26 26.54 43.42 27.86 14.16 8.60 8.71 139.96%
EY 3.10 3.77 2.30 3.59 7.06 11.62 11.48 -58.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.61 4.08 6.21 4.92 2.20 1.33 1.31 131.89%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment